Flat
SE10
1 bed
1 bath
Peartree Way, Greenwich Peninsula SE10
Initial Investment
£213,049First YearProfit From Rental Income
£23,710
↗ 11%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
46%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,216 | £24,700 | £25,318 | £25,951 | £26,600 | £126,784 |
| Total Expenses | £19,300 | £19,394 | £19,499 | £19,606 | £19,714 | £97,512 |
| Profit Before Tax | £4,916 | £5,306 | £5,819 | £6,345 | £6,886 | £29,272 |
| Profit After Tax | £3,982 | £4,298 | £4,713 | £5,139 | £5,578 | £23,710 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £11,482 | £11,948 | £20,319 | £25,427 | £29,010 | £98,187 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change